<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

                                   (Mark One)

[X]  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934

For the period ended June 30, 2002
                                       or

[  ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934
     For the transition period from __________________ to ____________________

Commission File Number:         0-20100

                           BELDEN & BLAKE CORPORATION
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                Ohio                                          34-1686642
--------------------------------------------------------------------------------
   (State or other jurisdiction of                         (I.R.S. Employer
    incorporation or organization)                        Identification No.)


         5200 Stoneham Road
         North Canton, Ohio                                     44720
--------------------------------------------------------------------------------
(Address of principal executive offices)                      (Zip Code)

                                 (330) 499-1660
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


--------------------------------------------------------------------------------
   (Former name, former address and former fiscal year, if changed since last
                                    report.)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                                                           [X]  Yes    [ ]  No

         As of July 31, 2002, Belden & Blake Corporation had outstanding
10,334,402 shares of common stock, without par value, which is its only class of
stock.

<PAGE>






                           BELDEN & BLAKE CORPORATION


                                      INDEX

--------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                                                                        PAGE
                                                                                                        ----
<S>                                                                                                       <C>
 PART I Financial Information:

      Item 1.     Financial Statements

                  Consolidated Balance Sheets as of June 30, 2002 and
                     December 31, 2001................................................................    1

                  Consolidated Statements of Operations for the three and six
                     months ended June 30, 2002 and 2001 .............................................    2

                  Consolidated Statements of Shareholders' Equity (Deficit)
                     for the six months ended June 30, 2002 and the years
                     ended December 31, 2001 and 2000.................................................    3

                  Consolidated Statements of Cash Flows for the six
                     months ended June 30, 2002 and 2001 .............................................    4

                  Notes to Consolidated Financial Statements..........................................    5

      Item 2.     Management's Discussion and Analysis of Financial
                     Condition and Results of Operations..............................................    9

 PART II Other Information

      Item 6.     Exhibits and Reports on Form 8-K....................................................   20
</TABLE>




<PAGE>



                           BELDEN & BLAKE CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                        (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                                JUNE 30,    DECEMBER 31,
                                                                                  2002          2001
                                                                               ---------     ---------
                                                                              (UNAUDITED)
<S>                                                                            <C>           <C>
ASSETS
------
CURRENT ASSETS
    Cash and cash equivalents                                                  $   1,229     $   1,935
    Accounts receivable, net                                                      15,631        14,160
    Inventories                                                                    1,605         1,695
    Other current assets                                                           1,416         1,094
    Derivative fair value                                                          1,687        19,965
                                                                               ---------     ---------
                 TOTAL CURRENT ASSETS                                             21,568        38,849

PROPERTY AND EQUIPMENT, AT COST
    Oil and gas properties (successful efforts method)                           462,461       446,977
    Gas gathering systems                                                         14,691        14,094
    Land, buildings, machinery and equipment                                      26,162        24,113
                                                                               ---------     ---------
                                                                                 503,314       485,184
    Less accumulated depreciation, depletion and amortization                    244,741       233,396
                                                                               ---------     ---------
                 PROPERTY AND EQUIPMENT, NET                                     258,573       251,788
DERIVATIVE FAIR VALUE                                                                361         3,748
OTHER ASSETS                                                                      10,493        10,964
                                                                               ---------     ---------
                                                                               $ 290,995     $ 305,349
                                                                               =========     =========

LIABILITIES AND SHAREHOLDERS' DEFICIT
-------------------------------------
CURRENT LIABILITIES
    Accounts payable                                                           $   5,151     $   5,253
    Accrued expenses                                                              19,579        14,465
    Current portion of long-term liabilities                                         363           156
    Derivative fair value                                                          1,806            --
    Deferred income taxes                                                          2,387         5,470
                                                                               ---------     ---------
                 TOTAL CURRENT LIABILITIES                                        29,286        25,344

LONG-TERM LIABILITIES
    Bank and other long-term debt                                                 42,156        59,415
    Senior subordinated notes                                                    225,000       225,000
    Other                                                                            204           330
                                                                               ---------     ---------
                                                                                 267,360       284,745

DERIVATIVE FAIR VALUE                                                                 54            --
DEFERRED INCOME TAXES                                                             24,266        22,539

SHAREHOLDERS' DEFICIT
    Common stock without par value; $.10 stated value per share; authorized
       58,000,000 shares; issued 10,477,373 and 10,425,103 shares
       (which includes 141,664 and 135,369 treasury shares, respectively)          1,034         1,029
    Paid in capital                                                              107,462       107,402
    Deficit                                                                     (146,773)     (150,797)
    Accumulated other comprehensive income                                         8,306        15,087
                                                                               ---------     ---------
                 TOTAL SHAREHOLDERS' DEFICIT                                     (29,971)      (27,279)
                                                                               ---------     ---------
                                                                               $ 290,995     $ 305,349
                                                                               =========     =========
</TABLE>






                                       1
<PAGE>



                           BELDEN & BLAKE CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (in thousands)
                                   (unaudited)

<TABLE>
<CAPTION>
                                                           THREE MONTHS ENDED JUNE 30,           SIX MONTHS ENDED JUNE 30,
                                                           ---------------------------           --------------------------
                                                             2002               2001               2002              2001
                                                           --------           --------           --------          --------
<S>                                                        <C>                <C>                <C>               <C>
Revenues
    Oil and gas sales                                      $ 24,937           $ 23,562           $ 47,689          $ 49,341
    Gas gathering, marketing and oilfield service             8,398              9,356             16,718            18,231
    Other                                                     1,089                411              1,590               898
                                                           --------           --------           --------          --------
                                                             34,424             33,329             65,997            68,470
EXPENSES
    Production expense                                        5,379              5,708             10,541            11,166
    Production taxes                                            508                748                970             1,436
    Gas gathering, marketing and oilfield service             7,447              7,707             14,136            16,095
    Exploration expense                                       3,269              2,234              5,865             3,660
    General and administrative expense                        1,174              1,038              2,376             2,162
    Franchise, property and other taxes                          77                 99                155               204
    Depreciation, depletion and amortization                  6,181              6,107             12,509            12,177
    Derivative fair value (gain) loss                          (229)                --                198                --
    Severance and other nonrecurring expense                    165                 55                165             1,501
                                                           --------           --------           --------          --------
                                                             23,971             23,696             46,915            48,401
                                                           --------           --------           --------          --------
OPERATING INCOME                                             10,453              9,633             19,082            20,069

OTHER (INCOME) EXPENSE
    Interest expense                                          6,218              6,845             12,496            14,047
                                                           --------           --------           --------          --------
INCOME BEFORE INCOME TAXES                                    4,235              2,788              6,586             6,022
    Provision (benefit) for income taxes                      1,655             (1,004)             2,562               168
                                                           --------           --------           --------          --------
NET INCOME                                                 $  2,580           $  3,792           $  4,024          $  5,854
                                                           ========           ========           ========          ========
</TABLE>


See accompanying notes.




                                       2
<PAGE>


                           BELDEN & BLAKE CORPORATION
            CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                           ACCUMULATED
                                                                                              OTHER         TOTAL
                                          COMMON      COMMON      PAID IN                 COMPREHENSIVE     EQUITY
                                          SHARES      STOCK       CAPITAL      DEFICIT        INCOME      (DEFICIT)
                                         ---------- -----------  ----------- ------------ --------------- -----------

<S>                                         <C>        <C>        <C>         <C>                <C>       <C>
JANUARY 1, 2000                             10,260     $ 1,026    $ 107,609   $ (160,225)        $    --   $ (51,590)

Net income                                                                         2,961                       2,961
Stock options exercised                         97          10           (9)                                       1
Stock-based compensation                                                336                                      336
Treasury stock                                 (54)         (6)         (15)                                     (21)
---------------------------------------- ---------- -----------  ----------- ------------ --------------- -----------
DECEMBER 31, 2000                           10,303       1,030      107,921     (157,264)             --     (48,313)

Comprehensive income:
Net income                                                                         6,467                       6,467
Other comprehensive income, net of tax:
   Cumulative effect of accounting change                                                         (6,691)     (6,691)
   Change in derivative fair value                                                                24,667      24,667
   Reclassification adjustment for
    derivative (gain) loss reclassified
    into oil and gas sales                                                                        (2,889)     (2,889)
                                                                                                          -----------
Total comprehensive income                                                                                    21,554
                                                                                                          -----------
Stock options exercised                         68           7           (1)                                       6
Stock-based compensation                                                275                                      275
Repurchase of stock options                                            (772)                                    (772)
Tax benefit of repurchase of stock
   options and stock options exercised                                  260                                      260
Treasury stock                                 (81)         (8)        (281)                                    (289)
---------------------------------------- ---------- -----------  ----------- ------------ --------------- -----------
DECEMBER 31, 2001                           10,290       1,029      107,402     (150,797)         15,087     (27,279)

Comprehensive income:
Net income                                                                         4,024                       4,024
Other comprehensive income, net of tax:
   Change in derivative fair value                                                                   866         866
   Reclassification adjustment for
    derivative (gain) loss reclassified
    into oil and gas sales                                                                        (7,647)     (7,647)
                                                                                                          -----------
Total comprehensive income                                                                                    (2,757)
                                                                                                          -----------
Stock options exercised                         52           6           (1)                                       5
Stock-based compensation                                                 42                                       42
Repurchase of stock options                                              (7)                                      (7)
Tax benefit of repurchase of stock
   options and stock options exercised                                   39                                       39
Treasury stock                                  (6)         (1)         (13)                                     (14)
---------------------------------------- ---------- -----------  ----------- ------------ --------------- -----------
JUNE 30, 2002 (UNAUDITED)                   10,336     $ 1,034    $ 107,462   $ (146,773)        $ 8,306   $ (29,971)
======================================== ========== ===========  =========== ============ =============== ===========
</TABLE>



See accompanying notes.







                                       3
<PAGE>


                           BELDEN & BLAKE CORPORATION
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                     SIX MONTHS ENDED JUNE 30,
                                                                                    ---------------------------
                                                                                       2002              2001
                                                                                    ---------         ---------
<S>                                                                                 <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income                                                                      $   4,024         $   5,854
    Adjustments to reconcile net income to net cash
       provided by operating activities:
          Depreciation, depletion and amortization                                     12,509            12,177
          Loss on disposal of property and equipment                                      158                39
          Net monetization of derivatives                                              22,091                --
          Amortization of derivatives and other non-cash hedging adjustments           (9,223)               --
          Exploration expense                                                           5,865             3,660
          Deferred income taxes                                                         2,560                35
          Stock-based compensation                                                         42               145
          Change in operating assets and liabilities, net of
             effects of disposition of businesses:
                Accounts receivable and other operating assets                         (1,422)            6,266
                Inventories                                                                90               (12)
                Accounts payable and accrued expenses                                   5,010                51
                                                                                    ---------         ---------
                   NET CASH PROVIDED BY OPERATING ACTIVITIES                           41,704            28,215

CASH FLOWS FROM INVESTING ACTIVITIES:
    Acquisition of businesses, net of cash acquired                                    (1,630)               --
    Disposition of businesses                                                             250               400
    Proceeds from property and equipment disposals                                         85               387
    Exploration expense                                                                (5,865)           (3,660)
    Additions to property and equipment                                               (17,418)          (19,218)
    Increase in other assets                                                             (378)              (49)
                                                                                    ---------         ---------
                   NET CASH USED IN INVESTING ACTIVITIES                              (24,956)          (22,140)

CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from revolving line of credit                                             73,536            97,983
    Repayment of long-term debt and other obligations                                 (90,974)         (103,352)
    Debt issue costs                                                                       --              (210)
    Proceeds from stock options exercised                                                   5                --
    Repurchase of stock options                                                            (7)               --
    Purchase of treasury stock                                                            (14)              (59)
                                                                                    ---------         ---------
                   NET CASH USED IN FINANCING ACTIVITIES                              (17,454)           (5,638)
                                                                                    ---------         ---------

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                     (706)              437

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                        1,935             1,798

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                          $   1,229         $   2,235
                                                                                    =========         =========

CASH PAID DURING THE PERIOD FOR:
    Interest                                                                        $  12,610         $  14,244
    Income taxes, net of refunds                                                            5               340

NON-CASH INVESTING AND FINANCING ACTIVITIES:
    Acquisition of assets in exchange for long-term liabilities                           263                74
</TABLE>


See accompanying notes.

                                       4
<PAGE>


                           BELDEN & BLAKE CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

JUNE 30, 2002
--------------------------------------------------------------------------------

(1)      BASIS OF PRESENTATION
         The accompanying unaudited consolidated financial statements of Belden
& Blake Corporation (the "Company") have been prepared in accordance with
generally accepted accounting principles for interim financial information and
with the instructions to Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include all of the information and footnotes required
by generally accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included.
Operating results for the three and six month periods ended June 30, 2002 are
not necessarily indicative of the results that may be expected for the year
ended December 31, 2002. For further information, refer to the consolidated
financial statements and footnotes included in the Company's annual report on
Form 10-K for the year ended December 31, 2001. Certain reclassifications have
been made to conform to the current presentation.

(2)      NEW ACCOUNTING PRONOUNCEMENTS
         On January 1, 2002, the Company adopted Statement of Financial
Accounting Standards No. (SFAS) 142, "Goodwill and Other Intangible Assets"
which was issued in June 2001 by the Financial Accounting Standards Board
(FASB). Under SFAS 142, goodwill and indefinite lived intangible assets are no
longer amortized but are reviewed for impairment annually or if certain
impairment indicators arise. Separable intangible assets that are not deemed to
have an indefinite life will continue to be amortized over their useful lives
(but with no maximum life).

         At December 31, 2001, the Company had $2.7 million of unamortized
goodwill which was subject to the transition provisions of SFAS 142.
Amortization expense related to goodwill amounted to $130,000 and $132,000 for
the years ended December 31, 2001 and 2000, respectively. The Company assessed
the impact of SFAS 142 and has determined that no material effect on the
Company's financial position, results of operations or cash flows, including any
transitional impairment losses, would be required to be recognized as the effect
of a change in accounting principle.

         In June 2001, the FASB issued SFAS 143, "Accounting for Asset
Retirement Obligations." SFAS 143 addresses obligations associated with the
retirement of tangible, long-lived assets and the associated asset retirement
costs. This statement amends SFAS 19, "Financial Accounting and Reporting by Oil
and Gas Producing Companies", and is effective for the Company's financial
statements beginning January 1, 2003. This statement would require the Company
to recognize a liability for the fair value of its plugging and abandoning
liability (excluding salvage value) with the associated costs included as part
of the Company's oil and gas properties balance. Due to the significant number
of producing oil and gas properties operated by the Company, and the number of
documents that must be reviewed and estimates that must be made to assess the
effects of SFAS 143, it has not yet been determined whether adoption will have a
material effect on the Company's financial position, results of operations or
cash flows.

         In August 2001, the FASB issued SFAS 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets," which establishes a single
accounting model to be used for long-lived assets to be disposed of. The new
rules supersede SFAS 121, "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to Be Disposed Of." Although retaining many of the
fundamental recognition


                                       5
<PAGE>

and measurement provisions of SFAS 121, the new rules significantly change the
criteria that would have to be met to classify an asset as held-for-sale. This
distinction is important because assets to be disposed of are stated at the
lower of their fair values or carrying amounts and depreciation is no longer
recognized. The new rules also supersede the provisions of Accounting Principles
Board Opinion No. (APB) 30, "Reporting Results of Operations - Reporting the
Effects of Disposal of a Segment of Business," with regard to reporting the
effects of a disposal of a segment of a business and require the expected future
operating losses from discontinued operations to be displayed in discontinued
operations in the periods in which the losses are incurred rather than as of the
measurement date as previously required by APB 30. In addition, more
dispositions may qualify for discontinued operations treatment in the income
statement. SFAS 144 is effective as of January 1, 2002. The adoption of this
standard did not have a material effect on the Company's financial position,
results of operations or cash flows.

         In April 2002, the FASB issued SFAS 145, "Rescission of FASB Statements
No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
Corrections." SFAS 145 rescinds SFAS 4, "Reporting Gains and Losses from
Extinguishment of Debt," SFAS 44, "Accounting for Intangible Assets of Motor
Carriers" and SFAS 64, "Extinguishments of Debt Made to Satisfy Sinking-Fund
Requirements" and amends SFAS No. 13, "Accounting for Leases" ("SFAS 13").
Statement 145 also makes technical corrections to other existing pronouncements.
SFAS 4 required gains and losses from extinguishment of debt to be classified as
an extraordinary item, net of the related income tax effect. As a result of the
rescission of SFAS 4, the criteria for extraordinary items in APB Opinion No.
30, "Reporting the Results of Operations, Reporting the Effects of Disposal of a
Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions," now will be used to classify those gains and losses.
SFAS 145 is effective for the Company's financial statements beginning January
1, 2003. The adoption of SFAS 145 is not expected to have a material effect on
the Company's financial position, results of operations or cash flows.

         In July 2002, the FASB issued SFAS 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS 146 will be effective for the
Company for disposal activities initiated after December 31, 2002. The adoption
of this standard is not expected to have a material effect on the Company's
financial position, results of operations or cash flows.

(3)      DERIVATIVES AND HEDGING
         The Company recognizes all derivative financial instruments as either
assets or liabilities at fair value. The changes in fair value of derivative
instruments not qualifying for designation as cash flow hedges that occur prior
to maturity are initially reported in expense in the consolidated statements of
operations as derivative fair value (gain) loss. All amounts recorded in this
line item are ultimately reversed within the same line item and included in oil
and gas sales revenues over the respective contract terms. Changes in the fair
value of derivative instruments that are fair value hedges are offset against
changes in the fair value of the hedged assets, liabilities, or firm
commitments, through net income (loss). Changes in the fair value of derivative
instruments that are cash flow hedges are recognized in other comprehensive
income (loss) until such time as the hedged items are recognized in net income
(loss).

         The hedging relationship between the hedging instruments and hedged
item must be highly effective in achieving the offset of changes in fair values
or cash flows attributable to the hedged risk both at the inception of the
contract and on an ongoing basis. The Company measures effectiveness at least on
a quarterly basis. Ineffective portions of a derivative instrument's change in
fair value are immediately recognized in net income (loss). If there is a
discontinuance of a cash flow hedge because it is probable that the original
forecasted transaction will not occur, deferred gains or losses are recognized
in earnings immediately.


                                       6
<PAGE>

         From time to time the Company may enter into a combination of futures
contracts, commodity derivatives and fixed-price physical contracts to manage
its exposure to natural gas or oil price volatility and support the Company's
capital expenditure plans. The Company employs a policy of hedging gas
production sold under New York Mercantile Exchange ("NYMEX") based contracts by
selling NYMEX based commodity derivative contracts which are placed with major
financial institutions that the Company believes are minimal credit risks. The
contracts may take the form of futures contracts, swaps, collars or options. At
June 30, 2002, the Company's derivative contracts were comprised of natural gas
collars. Qualifying NYMEX based derivative contracts are designated as cash flow
hedges.

         During the first six months of 2002 and 2001, a net gain of $12.0
million ($7.6 million after tax) and a net loss of $4.2 million ($2.6 million
after tax), respectively, were reclassified from accumulated other comprehensive
income to earnings. The fair value of open hedges increased $1.4 million
($866,000 after tax) in the first six months of 2002 and $23.4 million ($14.7
million after tax) in the first six months of 2001. At June 30, 2002, the
estimated net gain in accumulated other comprehensive income that is expected to
be reclassified into earnings within the next 12 months is approximately $11.4
million. The Company has partially hedged its exposure to the variability in
future cash flows through December 2003.

         On January 17 and 18, 2002, the Company monetized 9,350 Bbtu (billion
British thermal units) of its 2002 natural gas hedge position at a weighted
average NYMEX price of $2.53 per Mmbtu (million British thermal units) and 3,840
Bbtu of its 2003 natural gas hedge position at a NYMEX price of $3.01 per Mmbtu.
The Company received net proceeds of $22.7 million that are recognized as
increases to natural gas sales revenues during the same periods in which the
underlying forecasted transactions are recognized in net income (loss).

         In January 2002, the Company entered into a collar for 9,350 Bbtu of
its natural gas production in 2002 with a ceiling price of $4.00 per Mmbtu and a
floor price of $2.25 per Mmbtu which qualified and was designated as a cash flow
hedge under SFAS 133. The Company also sold a floor at $1.75 per Mmbtu on this
volume of gas which was designated as a non-qualifying cash flow hedge under
SFAS 133. The changes in fair value of the $1.75 floor will be initially
reported in expense in the consolidated statements of operations as derivative
fair value (gain) loss and will ultimately be reversed within the same line item
and included in oil and gas sales over the respective contract terms.

         This aggregate structure has the effect of: 1) setting a maximum price
of $4.00 per Mmbtu; 2) floating at prices from $2.25 to $4.00 per Mmbtu; 3)
locking in a price of $2.25 per Mmbtu if prices are between $1.75 and $2.25 per
Mmbtu; and 4) receiving a price of $0.50 per Mmbtu above the price if the price
is $1.75 or less. All prices are based on monthly NYMEX settle. The Company paid
$1.0 million for the options. The Company used the net proceeds of $21.7 million
from the two transactions above to pay down on its credit facility.



                                       7
<PAGE>


         The following table summarizes, as of June 30, 2002, the Company's net
deferred gains on terminated natural gas hedges. Cash has been received and the
deferred gains recorded in accumulated other comprehensive income. The deferred
gains are recognized as increases to gas sales revenues during the periods in
which the underlying forecasted transactions are recognized in net income
(loss).


                                           2002                         2003
                            --------------------------------------   ----------
                             FIRST    SECOND    THIRD      FOURTH
                            QUARTER  QUARTER   QUARTER     QUARTER
                            -------  -------   -------     -------
                                       (IN THOUSANDS)

         Deferred Gains     $ 4,521  $ 5,599   $ 5,495     $ 4,631    $ 2,851




(4)      SUBSEQUENT EVENTS
         On August 1, 2002, the Company sold oil and gas properties consisting
of 1,138 wells in Ohio. The properties had reserves of approximately 12 Bcfe
(billion cubic feet of natural gas equivalent) as of June 1, 2002, the effective
date of the sale. Proceeds of approximately $8.0 million were used to pay down
the Company's revolving credit facility. As of June 30, 2002, the Company had
assets classified as held-for-sale of $8.0 million included in property and
equipment.

         On July 25, 2002, the Company amended its $100 million revolving credit
 facility ("the Revolver"). The amendment extended the Revolver's final maturity
 date to April 22, 2005, from April 22, 2004 and permitted the Company to enter
 into the transaction to sell, transfer and assign oil and gas properties
 consisting of 1,138 wells in Ohio. The Revolver, as amended, is subject to
 certain financial covenants. These include a quarterly senior debt interest
 coverage ratio of 3.2 to 1 through March 31, 2005; and a senior debt leverage
 ratio ranging from 3.2 to 1 and 2.7 to 1 for the periods from June 30, 2002
 through March 31, 2005. The amendment extended the early termination fee, equal
 to .125% of the Revolver, through November 30, 2003. There is no termination
 fee after November 30, 2003.

         On July 11, 2002, the Company acquired 77 gross (71.7 net) wells
 located in Ohio and Pennsylvania with net reserves totaling 4.2 Bcfe for a cash
 payment of $1.2 million.

(5)      SETTLEMENT AGREEMENT
         In April 2002, the Company and one of its gas purchasers signed a
settlement agreement resolving gas measurement disputes related to a gathering
system in New York. Under the terms of the agreement, the Company received a
cash payment to settle all issues associated with gas measurement disputes prior
to December 31, 2001. The agreement also amended a prior agreement that governed
the measurement of the Company's gas supply delivered into the purchaser's
distribution system. The Company's net share of the settlement amount, $591,000,
was recorded in the second quarter of 2002 as other revenue.

(6)      COMMITMENTS AND CONTINGENCIES
         In April 2002, the Company was notified of a claim by an overriding
royalty interest owner in Michigan alleging the underpayment of royalty
resulting from disputes as to the interpretation of the terms of several farmout
agreements. The Company believes the claim is without merit and will vigorously
defend its position. The Company believes that the result of this issue will not
have a material adverse effect on its financial position, results of operation
or cash flows.

(7)      INDUSTRY SEGMENT FINANCIAL INFORMATION
         The Company operates in one reportable segment, as an independent
energy company engaged in producing oil and natural gas; exploring for and
developing oil and gas reserves; acquiring and enhancing


                                       8
<PAGE>

the economic performance of producing oil and gas properties; and marketing and
gathering natural gas for delivery to intrastate and interstate gas transmission
pipelines. The Company's operations are conducted entirely in the United States.


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

FORWARD-LOOKING INFORMATION
         The information in this document includes forward-looking statements
that are made pursuant to Safe Harbor Provisions of the Private Securities
Litigation Reform Act of 1995. Statements preceded by, followed by or that
otherwise include the statements "should," "believe," "expect," "anticipate,"
"intend," "will," "continue," "estimate," "plan," "outlook," "may," "future,"
"projection," variations of these statements and similar expressions are
forward-looking statements. These forward-looking statements are based on
current expectations and projections about future events. Forward-looking
statements, and the business prospects of the Company are subject to a number of
risks and uncertainties which may cause the Company's actual results in future
periods to differ materially from the forward-looking statements contained
herein. These risks and uncertainties include, but are not limited to, the
Company's access to capital, the market demand for and prices of oil and natural
gas, the Company's oil and gas production and costs of operation, results of the
Company's future drilling activities, the uncertainties of reserve estimates,
general economic conditions, new legislation or regulatory changes, changes in
accounting principles, policies or guidelines and environmental risks. These and
other risks are described in the Company's 10-K and 10-Q reports and other
filings with the Securities and Exchange Commission ("SEC").

CRITICAL ACCOUNTING POLICIES
----------------------------
         The Company prepares its consolidated financial statements in
accordance with accounting principles generally accepted in the United States
("GAAP") and SEC guidance. See the "Notes to Consolidated Financial Statements"
included in "Item 8. Financial Statements and Supplementary Data" in the
Company's 2001 Form 10-K annual report filed with the SEC for a comprehensive
discussion of the Company's significant accounting policies. GAAP requires
information in financial statements about the accounting principles and methods
used and the risks and uncertainties inherent in significant estimates including
choices between acceptable methods. Following is a discussion of the Company's
most critical accounting policies:

SUCCESSFUL EFFORTS METHOD OF ACCOUNTING
         The accounting for and disclosure of oil and gas producing activities
requires the Company's management to choose between GAAP alternatives and to
make judgments about estimates of future uncertainties.

         The Company utilizes the "successful efforts" method of accounting for
oil and gas producing activities as opposed to the alternate acceptable "full
cost" method. Under the successful efforts method, property acquisition and
development costs and certain productive exploration costs are capitalized while
non-productive exploration costs, which include certain geological and
geophysical costs, exploratory dry hole costs and costs of carrying and
retaining unproved properties, are expensed as incurred.

         The major difference between the successful efforts method of
accounting and the full cost method is under the full cost method of accounting,
such exploration costs and expenses are capitalized as assets, pooled with the
costs of successful wells and charged against the net income (loss) of future
periods as a component of depletion expense.


                                       9
<PAGE>

OIL AND GAS RESERVES
         The Company's proved developed and proved undeveloped reserves are all
located within the Appalachian and Michigan Basins in the United States. The
Company cautions that there are many uncertainties inherent in estimating proved
reserve quantities and in projecting future production rates and the timing of
development expenditures. In addition, estimates of new discoveries are more
imprecise than those of properties with a production history. Accordingly, these
estimates are expected to change as future information becomes available.
Material revisions of reserve estimates may occur in the future, development and
production of the oil and gas reserves may not occur in the periods assumed and
actual prices realized and actual costs incurred may vary significantly from
assumptions used. Proved reserves represent estimated quantities of natural gas
and oil that geological and engineering data demonstrate, with reasonable
certainty, to be recoverable in future years from known reservoirs under
economic and operating conditions existing at the time the estimates were made.
Proved developed reserves are proved reserves expected to be recovered through
wells and equipment in place and under operating methods being utilized at the
time the estimates were made. The accuracy of a reserve estimate is a function
of:

      -- the quality and quantity of available data;

      -- the interpretation of that data;

      -- the accuracy of various mandated economic assumptions; and

      -- the judgment of the persons preparing the estimate.

         The Company's proved reserve information is based on estimates it
prepared. Estimates prepared by others may be higher or lower than the Company's
estimates. The Company's estimates of proved reserves have been reviewed by
independent petroleum engineers.

CAPITALIZATION, DEPRECIATION, DEPLETION AND IMPAIRMENT OF LONG-LIVED ASSETS
         See the "Successful Efforts Method of Accounting" discussion above.
Capitalized costs related to proved properties are depleted using the
unit-of-production method. Depreciation, depletion and amortization of proved
oil and gas properties is calculated on the basis of estimated recoverable
reserve quantities. These estimates can change based on economic or other
factors. No gains or losses are recognized upon the disposition of oil and gas
properties except in extraordinary transactions. Sales proceeds are credited to
the carrying value of the properties. Maintenance and repairs are expensed, and
expenditures which enhance the value of properties are capitalized.

         Unproved oil and gas properties are stated at cost and consist of
undeveloped leases. These costs are assessed periodically to determine whether
their value has been impaired, and if impairment is indicated, the costs are
charged to expense.

         Gas gathering systems are stated at cost. Depreciation expense is
computed using the straight-line method over 15 years.

         Property and equipment are stated at cost. Depreciation of non-oil and
gas properties is computed using the straight-line method over the useful lives
of the assets ranging from 3 to 15 years for machinery and equipment and 30 to
40 years for buildings. When assets other than oil and gas properties are
retired or otherwise disposed of, the cost and related accumulated depreciation
are removed from the accounts, and any resulting gain or loss is reflected in
income for the period. The cost of maintenance and repairs is expensed as
incurred, and significant renewals and betterments are capitalized.


                                       10
<PAGE>

         Long-lived assets are reviewed for impairment whenever events or
changes in circumstances indicate that the carrying amount may not be
recoverable. If the sum of the expected future undiscounted cash flows is less
than the carrying amount of the asset, a loss is recognized for the difference
between the fair value and the carrying amount of the asset. Fair value is based
on management's outlook of future oil and natural gas prices and estimated
future cash flows to be generated by the assets, discounted at a market rate of
interest.

DERIVATIVES AND HEDGING
         The Company recognizes all derivative financial instruments as either
assets or liabilities at fair value. The changes in fair value of derivative
instruments not qualifying for designation as cash flow hedges that occur prior
to maturity are initially reported in expense in the consolidated statements of
operations as derivative fair value (gain) loss. All amounts recorded in this
line item are ultimately reversed within the same line item and included in oil
and gas sales revenues over the respective contract terms. Changes in the fair
value of derivative instruments that are fair value hedges are offset against
changes in the fair value of the hedged assets, liabilities, or firm
commitments, through net income (loss). Changes in the fair value of derivative
instruments that are cash flow hedges are recognized in other comprehensive
income (loss) until such time as the hedged items are recognized in net income
(loss).

         The hedging relationship between the hedging instruments and hedged
item must be highly effective in achieving the offset of changes in fair values
or cash flows attributable to the hedged risk both at the inception of the
contract and on an ongoing basis. The Company measures effectiveness at least on
a quarterly basis. Ineffective portions of a derivative instrument's change in
fair value are immediately recognized in net income (loss). If there is a
discontinuance of a cash flow hedge because it is probable that the original
forecasted transaction will not occur, deferred gains or losses are recognized
in earnings immediately.

         From time to time the Company may enter into a combination of futures
contracts, commodity derivatives and fixed-price physical contracts to manage
its exposure to natural gas or oil price volatility and support the Company's
capital expenditure plans. The Company employs a policy of hedging gas
production sold under NYMEX based contracts by selling NYMEX based commodity
derivative contracts which are placed with major financial institutions that the
Company believes are minimal credit risks. The contracts may take the form of
futures contracts, swaps, collars or options. Qualifying NYMEX based derivative
contracts are designated as cash flow hedges.

REVENUE RECOGNITION
         Oil and gas production revenue is recognized as production and delivery
take place. Oil and gas marketing revenues are recognized when title passes.
Oilfield service revenues are recognized when services have been provided.

NEW ACCOUNTING PRONOUNCEMENTS
-----------------------------
         On January 1, 2002, the Company adopted SFAS 142, "Goodwill and Other
Intangible Assets" which was issued in June 2001 by the FASB. Under SFAS 142,
goodwill and indefinite lived intangible assets are no longer amortized but are
reviewed for impairment annually or if certain impairment indicators arise.
Separable intangible assets that are not deemed to have an indefinite life will
continue to be amortized over their useful lives (but with no maximum life).

         At December 31, 2001, the Company had $2.7 million of unamortized
goodwill which was subject to the transition provisions of SFAS 142.
Amortization expense related to goodwill amounted to $130,000 and $132,000 for
the years ended December 31, 2001 and 2000, respectively. The Company assessed
the impact of SFAS 142 and has determined that no material effect on the
Company's financial


                                       11
<PAGE>

position, results of operations or cash flows, including any transitional
impairment losses, would be required to be recognized as the effect of a change
in accounting principle.

         In June 2001, the FASB issued SFAS 143, "Accounting for Asset
Retirement Obligations." SFAS 143 addresses obligations associated with the
retirement of tangible, long-lived assets and the associated asset retirement
costs. This statement amends SFAS 19, "Financial Accounting and Reporting by Oil
and Gas Producing Companies", and is effective for the Company's financial
statements beginning January 1, 2003. This statement would require the Company
to recognize a liability for the fair value of its plugging and abandoning
liability (excluding salvage value) with the associated costs included as part
of the Company's oil and gas properties balance. Due to the significant number
of producing oil and gas properties operated by the Company, and the number of
documents that must be reviewed and estimates that must be made to assess the
effects of SFAS 143, it has not yet been determined whether adoption will have a
material effect on the Company's financial position, results of operations or
cash flows.

         In August 2001, the FASB issued SFAS 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets," which establishes a single
accounting model to be used for long-lived assets to be disposed of. The new
rules supersede SFAS 121, "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to Be Disposed Of." Although retaining many of the
fundamental recognition and measurement provisions of SFAS 121, the new rules
significantly change the criteria that would have to be met to classify an asset
as held-for-sale. This distinction is important because assets to be disposed of
are stated at the lower of their fair values or carrying amounts and
depreciation is no longer recognized. The new rules also supersede the
provisions of APB 30, "Reporting Results of Operations - Reporting the Effects
of Disposal of a Segment of Business," with regard to reporting the effects of a
disposal of a segment of a business and require the expected future operating
losses from discontinued operations to be displayed in discontinued operations
in the periods in which the losses are incurred rather than as of the
measurement date as previously required by APB 30. In addition, more
dispositions may qualify for discontinued operations treatment in the income
statement. SFAS 144 is effective as of January 1, 2002. The adoption of this
standard did not have a material effect on the Company's financial position,
results of operations or cash flows.

         In April 2002, the FASB issued SFAS 145, "Rescission of FASB Statements
No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
Corrections." SFAS 145 rescinds SFAS 4, "Reporting Gains and Losses from
Extinguishment of Debt," SFAS 44, "Accounting for Intangible Assets of Motor
Carriers" and SFAS 64, "Extinguishments of Debt Made to Satisfy Sinking-Fund
Requirements" and amends SFAS No. 13, "Accounting for Leases" ("SFAS 13").
Statement 145 also makes technical corrections to other existing pronouncements.
SFAS 4 required gains and losses from extinguishment of debt to be classified as
an extraordinary item, net of the related income tax effect. As a result of the
rescission of SFAS 4, the criteria for extraordinary items in APB Opinion No.
30, "Reporting the Results of Operations, Reporting the Effects of Disposal of a
Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions," now will be used to classify those gains and losses.
SFAS 145 is effective for the Company's financial statements beginning January
1, 2003. The adoption of SFAS 145 is not expected to have a material effect on
the Company's financial position, results of operations or cash flows.

         In July 2002, the FASB issued SFAS 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS 146 will be effective for the
Company for disposal activities initiated after December 31, 2002. The adoption
of this standard is not expected to have a material effect on the Company's
financial position, results of operations or cash flows.




                                       12
<PAGE>


RESULTS OF OPERATIONS - THREE AND SIX MONTHS ENDED JUNE 30, 2002 AND 2001
COMPARED
         The following table sets forth certain information regarding the
Company's net oil and natural gas production, revenues and expenses for the
quarters indicated:

<TABLE>
<CAPTION>
                                                    THREE MONTHS ENDED                SIX MONTHS ENDED
                                                         JUNE 30,                         JUNE 30,
                                               ---------------------------      ----------------------------
                                                  2002             2001             2002             2001
                                               ----------       ----------      ----------        ----------
<S>                                          <C>              <C>              <C>               <C>
         PRODUCTION
          Gas (Mmcf)                              4,404            4,551            8,947             9,033
          Oil (Mbbls)                               143              162              291               317
          Total production (Mmcfe)                5,265            5,520           10,695            10,936

         AVERAGE PRICE
          Gas (per Mcf)                      $     4.90       $     4.29       $     4.65        $     4.57
          Oil (per Bbl)                           23.41            24.94            20.91             25.39
          Mcfe                                     4.74             4.27             4.46              4.51
         AVERAGE COSTS (PER MCFE)
          Production expense                       1.02             1.03             0.99              1.02
          Production taxes                         0.10             0.14             0.09              0.13
          Depletion                                0.88             0.76             0.89              0.76
          OPERATING MARGIN (PER MCFE)              3.62             3.10             3.38              3.36
</TABLE>

<TABLE>

<S>                                  <C>
       MMCF - MILLION CUBIC FEET     MBBLS - THOUSAND BARRELS  MMCFE  -  MILLION    CUBIC FEET OF NATURAL GAS EQUIVALENT
       MCF - THOUSAND CUBIC FEET     BBL - BARREL              MCFE   -  THOUSAND   CUBIC FEET OF NATURAL GAS EQUIVALENT
       OPERATING MARGIN (PER MCFE) - AVERAGE PRICE LESS PRODUCTION EXPENSE AND PRODUCTION TAXES
</TABLE>


RESULTS OF OPERATIONS - SECOND QUARTERS OF 2002 AND 2001 COMPARED
         Operating income increased $820,000 (9%) from $9.6 million in the
second quarter of 2001 to $10.5 million in the second quarter of 2002. This
increase was primarily a result of a $1.2 million (7%) increase in operating
margins and a $678,000 increase in other revenue offset by a $1.1 million
increase in exploration expense. The increase in other revenue was primarily due
to the settlement of a gas measurement dispute with one of the Company's gas
purchasers related to a gathering system in New York. See Note 5 to the
Consolidated Financial Statements.

         Net income decreased $1.2 million from $3.8 million in the second
quarter of 2001 to $2.6 million in the second quarter of 2002. This decrease was
a result of a $2.7 million increase in the provision for income taxes offset by
the increase in operating income discussed above and a $627,000 decrease in
interest expense. The increase in the provision for income taxes was due to the
increase in income before income taxes and federal income tax benefits recorded
in the second quarter of 2001. A federal income tax benefit of $1.5 million was
recorded during the second quarter of 2001 due to the conclusion of an IRS
income tax examination for the years 1994 through 1997. Also, in the second
quarter of 2001 a federal income tax benefit was recorded for approximately
$700,000 along with a corresponding reduction in the valuation allowance as a
result of certain net operating loss carryforwards which the Company believes it
can fully utilize.

         The $1.2 million increase in operating margins was primarily due to a
$1.9 million increase in the operating margin from oil and gas sales resulting
primarily from an increase in the average price realized for the Company's
natural gas. This increase was partially offset by a $698,000 decrease in the



                                       13
<PAGE>

operating margin from gas gathering, marketing and oilfield services primarily
due to a decrease in gas marketing fee income from the termination of certain
fixed priced contracts in Ohio and decreased gas marketing margins.

         Earnings before interest expense; income taxes; depreciation, depletion
and amortization; exploration expense; derivative fair value loss (gain); and
severance and other nonrecurring items ("EBITDAX") increased $1.8 million (10%)
from $18.0 million in the second quarter of 2001 to $19.8 million in the second
quarter of 2002 primarily due to the increased operating margins and the
increase in other revenue discussed above.

         Total revenues increased $1.1 million (3%) in the second quarter of
2002 compared to the second quarter of 2001 primarily due to an increase in the
average price realized for the Company's natural gas and the increase in other
revenue discussed above offset by decreases in the volumes of oil and natural
gas sold and a decrease in gas marketing revenue.

         Gas volumes sold in the second quarter of 2002 were 4.4 Bcf (billion
cubic feet), a decrease of 146 Mmcf (3%), compared to the second quarter of
2001. The decrease in gas volumes sold resulted in a decrease in gas sales
revenues of approximately $630,000. Oil volumes sold decreased approximately
19,000 Bbls (11%) from 162,000 Bbls in the second quarter of 2001 to 143,000
Bbls in the second quarter of 2002. The decrease in oil volumes sold resulted in
a decrease in oil sales revenues of approximately $450,000.

         The average price realized for the Company's natural gas increased
$0.61 per Mcf to $4.90 per Mcf in the second quarter of 2002 compared to the
second quarter of 2001 which increased gas sales revenues in the second quarter
of 2002 by approximately $2.7 million. As a result of the Company's hedging
activities, gas sales revenues for the second quarter of 2002 increased by
approximately $5.4 million or $1.24 per Mcf compared to a decrease of
approximately $1.3 million or $0.29 per Mcf for the second quarter of 2001. The
average price realized for the Company's oil decreased from $24.94 per Bbl in
the second quarter of 2001 to $23.41 per Bbl in the second quarter of 2002 which
decreased oil sales revenues by approximately $220,000.

         Production expense decreased $329,000 (6%) from $5.7 million in the
second quarter of 2001 to $5.4 million in the second quarter of 2002. The
average production cost decreased from $1.03 per Mcfe in the second quarter of
2001 to $1.02 per Mcfe in the second quarter of 2002. Production taxes decreased
$240,000 from $748,000 in the second quarter of 2001 to $508,000 in the second
quarter of 2002. Average per unit production taxes decreased from $0.14 per Mcfe
in the second quarter of 2001 to $0.10 per Mcfe in the second quarter of 2002
primarily due to lower oil and gas prices in Michigan, where production taxes
are based on a percentage of revenues.

         Exploration expense increased $1.1 million (46%) from $2.2 million in
the second quarter of 2001 to $3.3 million in the second quarter of 2002
primarily due to increases in leasing activity and geophysical expenses
associated with the Company's planned drilling activity in 2002 and a $422,000
increase in dry hole expense.

         General and administrative expense increased $136,000 (13%) from $1.0
million in the second quarter of 2001 to $1.2 million in the second quarter of
2002 primarily due to increases in compensation related expenses.

         Depreciation, depletion and amortization increased $74,000 (1%) from
$6.1 million in the second quarter of 2001 to $6.2 million in the second quarter
of 2002. Depletion expense increased $480,000



                                       14
<PAGE>

(12%) from $4.2 million in the second quarter of 2001 to $4.7 million in the
second quarter of 2002. Depletion per Mcfe increased from $0.76 per Mcfe in the
second quarter of 2001 to $0.88 per Mcfe in the second quarter of 2002. These
increases were primarily the result of a higher depletion rate per Mcfe due to
lower reserves resulting from lower oil and gas prices at year-end 2001,
excluding the effect of hedging.

         Interest expense decreased $627,000 (9%) from $6.8 million in the
second quarter of 2001 to $6.2 million in the second quarter of 2002 due to a
decrease in average outstanding borrowings and lower blended interest rates.

RESULTS OF OPERATIONS - SIX MONTHS OF 2002 AND 2001 COMPARED
         Operating income decreased $987,000 (5%) from $20.1 million in the
first six months of 2001 to $19.1 million in the first six months of 2002. This
decrease was primarily a result of a $2.2 million increase in exploration
expense partially offset by a $1.3 million decrease in severance and other
nonrecurring expense.

         Net income decreased $1.9 million from $5.9 million in the first six
months of 2001 to $4.0 million in the first six months of 2002. This decrease
was a result of the decrease in operating income discussed above and a $2.4
million increase in the provision for income taxes partially offset by a $1.5
million decrease in interest expense. The increase in the provision for income
taxes was due to the increase in income before income taxes and federal income
tax benefits recorded in the second quarter of 2001. A federal income tax
benefit of $1.5 million was recorded during the second quarter of 2001 due to
the conclusion of an IRS income tax examination for the years 1994 through 1997.
Also, in the second quarter of 2001 a federal income tax benefit was recorded
for approximately $700,000 along with a corresponding reduction in the valuation
allowance as a result of certain net operating loss carryforwards which the
Company believes it can fully utilize.

         Operating margins in the first six months of 2002 decreased $115,000
compared to the operating margins in the first six months of 2001. The operating
margin from oil and gas sales decreased $561,000 primarily due to a decrease in
the average price realized for the Company's oil and decreases in the volumes of
oil and natural gas sold. These decreases were offset by an increase in the
average price realized for the Company's natural gas and by decreases in
production expense and production taxes. The decrease in the margin from oil and
gas sales was partially offset by a $446,000 increase in the operating margin
from gas gathering, marketing and oilfield services, primarily due to a higher
margin on a gathering system in Pennsylvania, offset by a decrease in gas
marketing fee income from the termination of certain fixed priced contracts in
Ohio.

         EBITDAX increased $412,000 (1%) from $37.4 million in the first six
months of 2001 to $37.8 million in the first six months of 2002.

         Total revenues decreased $2.5 million (4%) in the first six months of
2002 compared to the first six months of 2001 primarily due to a decrease in the
average price realized for the Company's oil and decreases in the volumes of oil
and natural gas sold offset by an increase in the average price realized for the
Company's natural gas and a $692,000 increase in other revenue. The increase in
other revenue was primarily due to the settlement of a gas measurement dispute
with one of the Company's gas purchasers related to a gathering system in New
York.

         Gas volumes sold in the first six months of 2002 were 8.9 Bcf, a
decrease of 86 Mmcf (1%), compared to the first six months of 2001. The decrease
in gas volumes sold resulted in a decrease in gas sales revenues of
approximately $390,000. Oil volumes sold decreased 26,000 Bbls (8%) from 317,000


                                       15
<PAGE>

Bbls in the first six months of 2001 to 291,000 Bbls in the first six months of
2002 primarily due to the sale of a waterflood property in Ohio during the first
quarter of 2002 and down-time related to mechanical problems along with natural
production decline on one significant oil well in Michigan. The decrease in oil
volumes sold resulted in a decrease in oil sales revenues of approximately
$650,000.

         The average price realized for the Company's natural gas increased
$0.08 per Mcf to $4.65 per Mcf in the first six months of 2002 compared to the
first six months of 2001 which increased gas sales revenues in the first six
months of 2002 by approximately $720,000. As a result of the Company's hedging
activities, gas sales revenues for the first six months of 2002 increased by
approximately $11.9 million or $1.33 per Mcf compared to a decrease of
approximately $4.2 million or $0.46 per Mcf for the first six months of 2001.
The average price realized for the Company's oil decreased from $25.39 per Bbl
in the first six months of 2001 to $20.91 per Bbl in the first six months of
2002 which decreased oil sales revenues by approximately $1.3 million.

         Production expense decreased $625,000 (6%) from $11.2 million in the
first six months of 2001 to $10.5 million in the first six months of 2002. The
average production cost decreased from $1.02 per Mcfe in the first six months of
2001 to $0.99 per Mcfe in the first six months of 2002 primarily due to
additional costs incurred in the first six months of 2001 to minimize production
declines in order to take advantage of higher gas prices. Production taxes
decreased $466,000 from $1.4 million in the first six months of 2001 to $970,000
in the first six months of 2002. Average per unit production taxes decreased
from $0.13 per Mcfe in the first six months of 2001 to $0.09 per Mcfe in the
first six months of 2002 primarily due to lower oil and gas prices in Michigan,
where production taxes are based on a percentage of revenues.

         Exploration expense increased $2.2 million (60%) from $3.7 million in
the first six months of 2001 to $5.9 million in the first six months of 2002
primarily due to increases in leasing activity and geophysical expenses
associated with the Company's planned drilling activity in 2002 and a $929,000
increase in dry hole expense.

         General and administrative expense increased $214,000 (10%) from $2.2
million in the first six months of 2001 to $2.4 million in the first six months
of 2002 primarily due to increases in compensation related expenses.

         Depreciation, depletion and amortization increased by $332,000 (3%)
from $12.2 million in the first six months of 2001 to $12.5 million in the first
six months of 2002. Depletion expense increased $1.2 million (15%) from $8.3
million in the first six months of 2001 to $9.5 million in the first six months
of 2002. Depletion per Mcfe increased from $0.76 per Mcfe in the first six
months of 2001 to $0.89 per Mcfe in the first six months of 2002. These
increases were primarily the result of a higher depletion rate per Mcfe due to
lower reserves resulting from lower oil and gas prices at year-end 2001,
excluding the effect of hedging.

         Severance and other nonrecurring expense decreased by $1.3 million
(89%) from $1.5 million in the first six months of 2001 to $165,000 in the first
six months of 2002 primarily due to costs associated with the early retirement
of certain senior management members in the first six months of 2001.

         Interest expense decreased $1.5 million (11%) from $14.0 million in the
first six months of 2001 to $12.5 million in the first six months of 2002 due to
a decrease in average outstanding borrowings and lower blended interest rates.




                                       16
<PAGE>


LIQUIDITY AND CAPITAL RESOURCES
         The Company's liquidity and capital resources are closely related to
and dependent on the current prices paid for its oil and natural gas.

         The Company's current ratio at June 30, 2002 was .74 to 1. During the
first six months of 2002, working capital decreased $21.2 million from $13.5
million at December 31, 2001 to a deficit of $7.7 million at June 30, 2002. The
decrease was primarily due to a $20.1 million decrease in the fair value of
derivatives in the first six months of 2002, primarily as a result of the
Company's monetization of derivatives in January 2002 and a $5.1 million
increase in accrued expenses partially offset by a $3.1 million decrease in the
current deferred tax liability. The Company's operating activities provided cash
flows of $41.7 million during the first six months of 2002.

         On July 25, 2002, the Company amended its $100 million Revolver. The
 amendment extended the Revolver's final maturity date to April 22, 2005, from
 April 22, 2004 and permitted the Company to enter into the transaction to sell,
 transfer and assign oil and gas properties consisting of 1,138 wells in Ohio.

         The Revolver bears interest at the prime rate plus two percentage
points, payable monthly. At June 30, 2002, the interest rate was 6.75%. Up to
$30 million in letters of credit may be issued pursuant to the Revolver. At June
30, 2002, the Company had $2.3 million of outstanding letters of credit. At June
30, 2002, the outstanding balance under the credit agreement was $42.0 million
with $55.7 million of borrowing capacity available for general corporate
purposes.

         The Revolver, as amended, has an early termination fee equal to .125%
of the facility if termination is on or before November 30, 2003. There is no
termination fee after November 30, 2003. The Company is required to hedge at
least 20% but not more than 80% of its estimated hydrocarbon production, on an
Mcfe basis, for the succeeding 12 months on a rolling 12 month basis. Based on
the Company's hedges currently in place and its expected production levels, the
Company is in compliance with this hedging requirement through April 2003.

         The Revolver is secured by security interests and mortgages against
substantially all of the Company's assets and is subject to periodic borrowing
base determinations. The borrowing base is the lesser of $100 million or the sum
of (i) 65% of the present value of the Company's proved developed producing
reserves subject to a mortgage; (ii) 45% of the present value of the Company's
proved developed non-producing reserves subject to a mortgage; and (iii) 40% of
the present value of the Company's proved undeveloped reserves subject to a
mortgage. The price forecast used for calculation of the future net income from
proved reserves is the three-year NYMEX strip for oil and natural gas as of the
date of the reserve report. Prices beyond three years are held constant. Prices
are adjusted for basis differential, fixed price contracts and financial hedges
in place. The present value (using a 10% discount rate) of the Company's future
net income at June 30, 2002, under the borrowing base formula above was
approximately $248.8 million for all proved reserves of the Company and $170.9
million for properties secured by a mortgage.

         The Revolver, as amended, is subject to certain financial covenants.
These include a quarterly senior debt interest coverage ratio of 3.2 to 1
through March 31, 2005; and a senior debt leverage ratio ranging from 3.2 to 1
and 2.7 to 1 for the periods from June 30, 2002, through March 31, 2005. EBITDA,
as defined in the Revolver, and consolidated interest expense on senior debt in
these ratios are calculated quarterly based on the financial results of the
previous four quarters. In addition, the Company is required to maintain a
current ratio (including available borrowing capacity in current assets,
excluding current debt and accrued interest from current liabilities and
excluding any effects from the


                                       17
<PAGE>

application of SFAS 133 to other current assets or current liabilities) of at
least 1.0 to 1 and maintain liquidity of at least $5 million (cash and cash
equivalents including available borrowing capacity). As of June 30, 2002, the
Company's current ratio including the above adjustments was 3.21 to 1. The
Company had satisfied all financial covenants as of June 30, 2002.

         From time to time the Company may enter into interest rate swaps to
hedge the interest rate exposure associated with the credit facility, whereby a
portion of the Company's floating rate exposure is exchanged for a fixed
interest rate. There were no interest rate swaps in the first six months of 2002
or 2001.

         During the first six months of 2002, the Company invested $11.9
million, including $1.1 million of exploratory dry hole expense, to drill 44
development wells and 8 exploratory wells. Of these wells, 43 development wells
and 3 exploratory wells were successfully completed as producers in the target
formation for an overall completion rate of 88%.

         The Company currently expects to spend approximately $42 million during
2002 on its drilling activities, including exploratory dry hole expense, and
other capital expenditures. The Company intends to finance its planned capital
expenditures through its available cash flow, available revolving credit line,
the sale of participating interests in its exploratory Trenton Black River
prospect areas and the sale of non-strategic assets. At June 30, 2002, the
Company had approximately $55.7 million available under the Revolver. The level
of the Company's future cash flow will depend on a number of factors including
the demand for and price levels of oil and gas, the scope and success of its
drilling activities and its ability to acquire additional producing properties.

         To manage its exposure to natural gas or oil price volatility, the
Company may partially hedge its physical gas or oil sales prices by selling
futures contracts on the NYMEX or by selling NYMEX based commodity derivative
contracts which are placed with major financial institutions that the Company
believes are minimal credit risks. The contracts may take the form of futures
contracts, swaps, collars or options. The Company had a net pretax gain on its
hedging activities of $11.9 million in the first six months of 2002 and a net
pretax loss of $4.2 million in the first six months of 2001.



                                       18
<PAGE>


         The Company's financial results and cash flows can be significantly
impacted as commodity prices fluctuate widely in response to changing market
conditions. Accordingly, the Company may modify its fixed price
contract and financial hedging positions by entering into new transactions or
terminating existing contracts. The following table reflects the natural gas
volumes and the weighted average prices under financial hedges (including
settled hedges) and fixed price contracts at June 30, 2002:



<TABLE>
<CAPTION>
                                                                 NATURAL GAS COLLARS                       FIXED PRICE CONTRACTS
                         ------------------------------------------------------------------------------  -------------------------
                                                   MONTHLY NYMEX SETTLE OF       MONTHLY NYMEX
                                                      $1.75 OR HIGHER           SETTLE LOWER THAN $1.75
                                          ------------------------------------  -----------------------
                                                                                             ESTIMATED                 ESTIMATED
                                          NYMEX PRICE          ESTIMATED          NYMEX       WELLHEAD                  WELLHEAD
                                           PER MMBTU           WELLHEAD         PER PRICE    PRICE PER     ESTIMATED   PRICE PER
QUARTER ENDING              BBTU           FLOOR/CAP         PRICE PER MCF        MMBTU         MCF          MMCF          MCF
-----------------------  ----------   ------------------  --------------------   ----------- -----------  ----------- ------------
<S>                         <C>          <C>                    <C>             <C>          <C>             <C>       <C>
September 30, 2002          1,290        $ 2.25 - 4.00          $ 2.40 - 4.15     Monthly      Monthly       480       $ 4.02
December 31, 2002           2,130          2.25 - 4.00            2.47 - 4.22      NYMEX        NYMEX        340         4.20
                           ------       --------------         --------------   settle plus  settle plus    ----       ------
                            3,420        $ 2.25 - 4.00          $ 2.44 - 4.19      $0.50      $0.65 to       820       $ 4.09
                           ======       ==============         ==============                  $0.75        ====       ======

March 31, 2003              1,650        $ 3.40 - 5.23          $ 3.65 - 5.48                                 70       $ 2.65
June 30, 2003               1,650          3.40 - 5.23            3.55 - 5.38                                 70         2.65
September 30, 2003          1,650          3.40 - 5.23            3.55 - 5.38                                 70         2.65
December 31, 2003           1,650          3.40 - 5.23            3.62 - 5.45                                 70         2.65
                           ------       --------------         --------------                               ----       ------
                            6,600        $ 3.40 - 5.23          $ 3.59 - 5.42                                280       $ 2.65
                           ======       ==============         ==============                               ====       ======
</TABLE>


       BBTU - BILLION BRITISH THERMAL UNITS           MMCF - MILLION CUBIC FEET
       MMBTU - MILLION BRITISH THERMAL UNITS          MCF - THOUSAND CUBIC FEET



                                       19
<PAGE>



--------------------------------------------------------------------------------

PART II                               OTHER INFORMATION

         Item 6.  Exhibits and Reports on Form 8-K

         (a)    Exhibits

                10.1    Third Amendment to the Amended and Restated Credit
                        Agreement dated as of July 25, 2002 by and among the
                        Company, Ableco Finance LLC and Foothill Capital
                        Corporation.

                99.1    Certification pursuant to 18 U.S.C. Section 1350, as
                        Adopted Pursuant to Section 906 of the Sarbanes-Oxley
                        Act of 2002.

         (b)    Reports on Form 8-K

                On May 9, 2002, the Company filed a Current Report on Form
                   8-K dated May 3, 2002, reporting under Item 9 the Company's
                   operational outlook for 2002.




                                       20
<PAGE>


SIGNATURES
--------------------------------------------------------------------------------

         Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.



                                     BELDEN & BLAKE CORPORATION



Date:  August 13, 2002               By:   /s/ John L. Schwager
     -----------------                     ---------------------
                                           John L. Schwager, Director,
                                           President and Chief Executive
                                           Officer




Date:  August 13, 2002               By:   /s/ Robert W. Peshek
     -----------------                     ---------------------
                                           Robert W. Peshek, Vice President
                                           and Chief Financial Officer











                                       21